Highlights

[MUIIND] YoY TTM Result on 2013-12-31 [#4]

Stock [MUIIND]: MALAYAN UNITED INDUSTRIES BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     1,313.13%    YoY -     -80.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 415,104 467,151 480,667 651,814 817,897 927,916 927,377 -11.63%
  YoY % -11.14% -2.81% -26.26% -20.31% -11.86% 0.06% -
  Horiz. % 44.76% 50.37% 51.83% 70.29% 88.19% 100.06% 100.00%
PBT -116,592 -102,350 2,374 24,738 129,089 54,188 72,991 -
  YoY % -13.91% -4,411.29% -90.40% -80.84% 138.22% -25.76% -
  Horiz. % -159.73% -140.22% 3.25% 33.89% 176.86% 74.24% 100.00%
Tax -10,347 -6,429 -5,681 -12,841 -20,518 -24,638 -23,205 -11.68%
  YoY % -60.94% -13.17% 55.76% 37.42% 16.72% -6.18% -
  Horiz. % 44.59% 27.71% 24.48% 55.34% 88.42% 106.18% 100.00%
NP -126,939 -108,779 -3,307 11,897 108,571 29,550 49,786 -
  YoY % -16.69% -3,189.36% -127.80% -89.04% 267.41% -40.65% -
  Horiz. % -254.97% -218.49% -6.64% 23.90% 218.08% 59.35% 100.00%
NP to SH -131,696 -120,180 -1,724 6,284 31,538 15,856 35,759 -
  YoY % -9.58% -6,871.00% -127.43% -80.07% 98.90% -55.66% -
  Horiz. % -368.29% -336.08% -4.82% 17.57% 88.20% 44.34% 100.00%
Tax Rate - % - % 239.30 % 51.91 % 15.89 % 45.47 % 31.79 % -
  YoY % 0.00% 0.00% 360.99% 226.68% -65.05% 43.03% -
  Horiz. % 0.00% 0.00% 752.75% 163.29% 49.98% 143.03% 100.00%
Total Cost 542,043 575,930 483,974 639,917 709,326 898,366 877,591 -7.14%
  YoY % -5.88% 19.00% -24.37% -9.79% -21.04% 2.37% -
  Horiz. % 61.76% 65.63% 55.15% 72.92% 80.83% 102.37% 100.00%
Net Worth 627,274 710,852 803,872 778,301 555,956 703,720 661,850 -0.82%
  YoY % -11.76% -11.57% 3.29% 39.99% -21.00% 6.33% -
  Horiz. % 94.78% 107.40% 121.46% 117.59% 84.00% 106.33% 100.00%
Dividend
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 627,274 710,852 803,872 778,301 555,956 703,720 661,850 -0.82%
  YoY % -11.76% -11.57% 3.29% 39.99% -21.00% 6.33% -
  Horiz. % 94.78% 107.40% 121.46% 117.59% 84.00% 106.33% 100.00%
NOSH 2,932,561 2,932,561 2,986,153 2,932,561 2,203,552 2,026,261 2,004,999 6.02%
  YoY % 0.00% -1.79% 1.83% 33.08% 8.75% 1.06% -
  Horiz. % 146.26% 146.26% 148.94% 146.26% 109.90% 101.06% 100.00%
Ratio Analysis
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -30.58 % -23.29 % -0.69 % 1.83 % 13.27 % 3.18 % 5.37 % -
  YoY % -31.30% -3,275.36% -137.70% -86.21% 317.30% -40.78% -
  Horiz. % -569.46% -433.71% -12.85% 34.08% 247.11% 59.22% 100.00%
ROE -20.99 % -16.91 % -0.21 % 0.81 % 5.67 % 2.25 % 5.40 % -
  YoY % -24.13% -7,952.38% -125.93% -85.71% 152.00% -58.33% -
  Horiz. % -388.70% -313.15% -3.89% 15.00% 105.00% 41.67% 100.00%
Per Share
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.16 15.93 16.10 22.23 37.12 45.79 46.25 -16.64%
  YoY % -11.11% -1.06% -27.58% -40.11% -18.93% -0.99% -
  Horiz. % 30.62% 34.44% 34.81% 48.06% 80.26% 99.01% 100.00%
EPS -4.49 -4.10 -0.06 0.21 1.43 0.78 1.78 -
  YoY % -9.51% -6,733.33% -128.57% -85.31% 83.33% -56.18% -
  Horiz. % -252.25% -230.34% -3.37% 11.80% 80.34% 43.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2139 0.2424 0.2692 0.2654 0.2523 0.3473 0.3301 -6.46%
  YoY % -11.76% -9.96% 1.43% 5.19% -27.35% 5.21% -
  Horiz. % 64.80% 73.43% 81.55% 80.40% 76.43% 105.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.16 15.93 16.39 22.23 27.89 31.64 31.62 -11.62%
  YoY % -11.11% -2.81% -26.27% -20.29% -11.85% 0.06% -
  Horiz. % 44.78% 50.38% 51.83% 70.30% 88.20% 100.06% 100.00%
EPS -4.49 -4.10 -0.06 0.21 1.08 0.54 1.22 -
  YoY % -9.51% -6,733.33% -128.57% -80.56% 100.00% -55.74% -
  Horiz. % -368.03% -336.07% -4.92% 17.21% 88.52% 44.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2139 0.2424 0.2741 0.2654 0.1896 0.2400 0.2257 -0.82%
  YoY % -11.76% -11.57% 3.28% 39.98% -21.00% 6.34% -
  Horiz. % 94.77% 107.40% 121.44% 117.59% 84.01% 106.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1850 0.1650 0.3000 0.2050 0.2000 0.2300 0.2000 -
P/RPS 1.31 1.04 1.86 0.92 0.54 0.50 0.43 18.69%
  YoY % 25.96% -44.09% 102.17% 70.37% 8.00% 16.28% -
  Horiz. % 304.65% 241.86% 432.56% 213.95% 125.58% 116.28% 100.00%
P/EPS -4.12 -4.03 -519.63 95.67 13.97 29.39 11.21 -
  YoY % -2.23% 99.22% -643.15% 584.82% -52.47% 162.18% -
  Horiz. % -36.75% -35.95% -4,635.42% 853.43% 124.62% 262.18% 100.00%
EY -24.27 -24.84 -0.19 1.05 7.16 3.40 8.92 -
  YoY % 2.29% -12,973.68% -118.10% -85.34% 110.59% -61.88% -
  Horiz. % -272.09% -278.48% -2.13% 11.77% 80.27% 38.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.86 0.68 1.11 0.77 0.79 0.66 0.61 5.43%
  YoY % 26.47% -38.74% 44.16% -2.53% 19.70% 8.20% -
  Horiz. % 140.98% 111.48% 181.97% 126.23% 129.51% 108.20% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/17 30/08/16 24/02/15 25/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.1650 0.1600 0.2500 0.2050 0.1850 0.2400 0.2200 -
P/RPS 1.17 1.00 1.55 0.92 0.50 0.52 0.48 14.69%
  YoY % 17.00% -35.48% 68.48% 84.00% -3.85% 8.33% -
  Horiz. % 243.75% 208.33% 322.92% 191.67% 104.17% 108.33% 100.00%
P/EPS -3.67 -3.90 -433.03 95.67 12.93 30.67 12.34 -
  YoY % 5.90% 99.10% -552.63% 639.91% -57.84% 148.54% -
  Horiz. % -29.74% -31.60% -3,509.16% 775.28% 104.78% 248.54% 100.00%
EY -27.22 -25.61 -0.23 1.05 7.74 3.26 8.11 -
  YoY % -6.29% -11,034.78% -121.90% -86.43% 137.42% -59.80% -
  Horiz. % -335.64% -315.78% -2.84% 12.95% 95.44% 40.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 0.66 0.93 0.77 0.73 0.69 0.67 2.16%
  YoY % 16.67% -29.03% 20.78% 5.48% 5.80% 2.99% -
  Horiz. % 114.93% 98.51% 138.81% 114.93% 108.96% 102.99% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS